Valuation HEICO Corporation NYSE

Stocks

Market Closed - NYSE 07:00:03 31/10/26 am AEDT			5-day change	1st Jan Change
238.72 ^USD	-2.56%		+5.28%	-5.43%

16/10	Morgan Stanley Adjusts Price Target on HEICO to $345 From $365	MT
15/09	Guggenheim Initiates Coverage on HEICO With Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,759	19,315	19,279	29,515	38,342	37,928	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	-1.08%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	40,030	38,984	37,815
Change	-	8.83%	10.9%	46.31%	27.58%	-0.65%	-2.61%	-3%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	50.7x	44.6x	39.5x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	8.58x	7.42x	6.52x
PEG	-	4.1x	3.9x	2.6x	1.9x	1.7x	3.3x	3.1x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	7.02x	6.3x	5.78x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	7.4x	6.47x	5.76x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	26x	22.7x	20x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	30.4x	26.3x	23.1x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	41.1x	34x	29.9x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.43%	2.94%	3.34%
Dividend per Share ²	0.18	0.18	0.2	0.21	0.23	0.2471	0.2712	0.2907
Rate of return	0.13%	0.11%	0.13%	0.09%	0.07%	0.08%	0.08%	0.09%
EPS ²	2.21	2.55	2.91	3.67	4.9	6.335	7.204	8.128
Distribution rate	8.14%	7.06%	6.87%	5.72%	4.69%	3.9%	3.76%	3.58%
Net sales ¹	1,866	2,208	2,968	3,858	4,485	5,407	6,022	6,560
EBITDA ¹	485.9	593.2	758.3	1,002	1,220	1,538	1,721	1,891
EBIT ¹	392.9	496.8	625.3	824.5	1,019	1,315	1,482	1,636
Net income ¹	304.2	351.7	403.6	514.1	690.4	890.6	1,015	1,143
Net Debt ¹	128.2	150.8	2,307	2,067	1,950	2,101	1,056	-113.3
Reference price ²	139.39	162.64	158.41	244.95	317.77	321.36	321.36	321.36
Nbr of stocks (in thousands)	135,384	136,592	138,187	138,598	139,206	139,757	-	-
Announcement Date	15/12/21	19/12/22	18/12/23	17/12/24	18/12/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GE AEROSPACE	34.47x	6.31x	26.15x	0.6%	312B
RTX CORPORATION	31.37x	3.04x	17.55x	1.42%	270B
AIRBUS SE	26.08x	1.72x	12.79x	1.75%	170B
LOCKHEED MARTIN CORPORATION	20.8x	1.97x	14.29x	2.2%	147B
ROLLS-ROYCE HOLDINGS PLC	28.93x	4.19x	17.53x	1.18%	137B
BOEING	-125.25x	1.64x	43.48x	-.--%	136B
SAFRAN	27.66x	3.01x	13.65x	1.49%	128B
GENERAL DYNAMICS CORPORATION	21.92x	1.85x	15.16x	1.7%	101B
HOWMET AEROSPACE INC.	35.51x	8.07x	24.96x	0.27%	79.22B
Average	11.28x	3.53x	20.62x	1.18%	164.27B
Weighted average by Cap.	15.00x	3.64x	20.77x	1.17%